FunPep
4881
SMN
6185
Leoclan
7681
Migalo Holdings
5535
AR Advanced Technology
5578
(FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | (FY)Sep 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 2.75%933.45M | 86.75%908.44M | 73.75%486.46M | -38.07%279.98M | 43.08%452.09M | 26.29%315.98M | 17.92%250.21M | -59.90%212.18M | 211.65%529.19M | -233.87%-473.97M |
Net profit before non-cash adjustment | -51.84%386.28M | 88.45%802.03M | 244.76%425.58M | -1.50%123.45M | -61.11%125.32M | -12.23%322.26M | 31.47%367.18M | 36.70%279.3M | 621.67%204.32M | -85.06%28.31M |
Total adjustment of non-cash items | 62.02%375.83M | -16.47%231.97M | 442.56%277.71M | -88.58%51.19M | 18.29%448.02M | 325.28%378.73M | -231.44%-168.12M | -36.48%127.91M | 169.56%201.37M | -272.37%-289.47M |
-Depreciation and amortization | 16.73%271.56M | 2.28%232.65M | -2.75%227.47M | -5.14%233.9M | 5.75%246.57M | 3.66%233.17M | 2.96%224.95M | 0.40%218.48M | 3.86%217.61M | -3.54%209.53M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | -60.74%16.05M | 1,016.17%40.87M | --3.66M | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 87.24%-948K | -112.19%-7.43M | 381.55%60.94M |
-Disposal profit | -93.38%1.24M | 3,654.62%18.7M | -97.60%498K | 207.26%20.75M | -40.09%6.75M | 1,735.67%11.27M | -95.72%614K | 258.23%14.35M | 515.21%4.01M | 111.70%651K |
-Net exchange gains and losses | 73.29%-812K | 79.85%-3.04M | -280.94%-15.09M | -65.42%8.34M | 317.64%24.11M | -167.67%-11.08M | -117.26%-4.14M | 290.57%23.98M | 393.49%6.14M | 169.11%1.24M |
-Remuneration paid in stock | -49.73%16.14M | 37.63%32.11M | --23.33M | ---- | ---- | ---- | ---- | ---- | ---- | -84.46%1.24M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 41.03%-14.41M | -447.44%-24.43M | --7.03M |
-Other non-cash items | 281.02%87.7M | -290.31%-48.45M | 110.08%25.46M | -251.36%-252.67M | 14.83%166.93M | 137.32%145.36M | -243.09%-389.54M | -2,176.44%-113.54M | 100.96%5.47M | -1,917.57%-570.1M |
Changes in working capital | 236.47%171.34M | 42.10%-125.56M | -305.83%-216.84M | 186.88%105.35M | 68.51%-121.25M | -852.80%-385.02M | 126.23%51.15M | -257.91%-195.02M | 158.03%123.5M | -6,183.26%-212.81M |
-Change in receivables | -243.31%-25.85M | 121.10%18.04M | -154.11%-85.47M | -128.50%-33.63M | 341.45%118M | 42.58%-48.87M | -1,278.86%-85.12M | -123.16%-6.17M | 251.22%26.65M | -167.16%-17.62M |
-Change in inventory | 279.00%167.43M | 11.48%-93.54M | -197.38%-105.67M | 147.42%108.51M | 33.93%-228.81M | -538.85%-346.34M | 141.59%78.92M | -264.86%-189.74M | -40.98%115.09M | 2,019.72%194.99M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -359.47%-350.47M |
-Change in payables | -135.83%-10.89M | 41.73%30.39M | 33.21%21.44M | 352.54%16.1M | 48.37%-6.37M | -126.79%-12.35M | 5,072.39%46.09M | 104.89%891K | 54.09%-18.24M | -206.05%-39.72M |
-Provision for loans, leases and other losses | 144.82%37.01M | -75.18%-82.59M | -428.01%-47.15M | 453.49%14.37M | -118.04%-4.07M | 100.21%22.54M | --11.26M | ---- | ---- | ---- |
-Changes in other current assets | 69.53%3.63M | --2.14M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -10.01%-15.4M | 18.20%-14M | 21.33%-17.11M | -21.54%-21.75M | 13.02%-17.9M | -10.97%-20.57M | 15.60%-18.54M | 23.34%-21.97M | -3.09%-28.65M | -64.64%-27.79M |
Interest received (cash flow from operating activities) | 7.41%8.51M | 78.55%7.92M | 9.72%4.44M | 138.08%4.05M | -69.38%1.7M | 319.11%5.55M | -25.66%1.32M | -41.59%1.78M | -32.33%3.05M | -5.36%4.51M |
Tax refund paid | -242.91%-217.36M | 19.10%-63.39M | -317.52%-78.35M | -75.78%-18.77M | 94.26%-10.68M | -390.37%-185.99M | -126.28%-37.93M | -152.94%-16.76M | 135.63%31.66M | -291.50%-88.87M |
Other operating cash inflow (outflow) | -1,134.49%-11.7M | -124.41%-948K | -99.05%3.88M | 1,757.25%408.58M | 266.65%22M | 13.23%6M | 89.25%5.3M | 2.8M | 0 | -12.72M |
Operating cash flow | -16.77%697.5M | 109.87%838.03M | -38.76%399.32M | 45.81%652.09M | 269.73%447.21M | -39.63%120.96M | 12.54%200.36M | -66.74%178.04M | 189.38%535.25M | -254.20%-598.85M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -78.39%-1.05B | -122.20%-588.71M | 37.77%-264.95M | -174.00%-425.77M | 42.30%-155.39M | 35.91%-269.33M | -123.92%-420.26M | -118.57%-187.68M | 87.44%-85.87M | -19.35%-683.57M |
Net intangibles purchase and sale | -335.68%-48.02M | -173.41%-11.02M | -1,055.01%-4.03M | 99.07%-349K | -1,060.42%-37.38M | 24.41%-3.22M | -25.58%-4.26M | 41.71%-3.39M | -141.94%-5.82M | 7.60%-2.41M |
Net investment product transactions | --0 | --434K | ---- | 206.62%3.09M | ---2.9M | --0 | ---39M | ---- | ---- | ---58.76M |
Net changes in other investments | -104.54%-10.42M | 2,204.13%229.33M | -173.91%-10.9M | 62.10%-3.98M | -13.63%-10.5M | -102.04%-9.24M | 828.08%453.95M | -86.99%48.91M | -29.28%375.88M | 75,274.26%531.48M |
Investing cash flow | -199.66%-1.11B | -32.19%-369.97M | 34.46%-279.88M | -107.12%-427.01M | 26.84%-206.17M | -2,846.67%-281.79M | 93.27%-9.56M | -150.02%-142.16M | 233.27%284.19M | 62.98%-213.25M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 464.33%438.45M | 43.04%-120.35M | -144.94%-211.29M | 448.38%470.13M | -189.54%-134.95M | 159.08%150.72M | -326.52%-255.1M | 108.44%112.61M | -198.42%-1.33B | 181.79%1.36B |
Net common stock issuance | -8,295.62%-125.23M | -44.66%1.53M | 107.06%2.76M | -31,453.23%-39.13M | -102.71%-124K | 2,556.99%4.57M | -102.37%-186K | -75.66%7.84M | 100,687.50%32.19M | -77.78%-32K |
Cash dividends paid | -101.50%-80.95M | -6.59%-40.17M | 1.31%-37.69M | 0.36%-38.19M | -0.31%-38.33M | 0.00%-38.21M | -0.20%-38.21M | -2.21%-38.14M | 0.00%-37.31M | 0.00%-37.31M |
Net other fund-raising expenses | -45.15%-29.32M | 29.24%-20.2M | -89.23%-28.55M | 3.68%-15.09M | -155.44%-15.66M | -8.17%-6.13M | 50.10%-5.67M | 7.02%-11.36M | 15.29%-12.22M | -3.34%-14.42M |
Financing cash flow | 213.27%202.96M | 34.78%-179.19M | -172.74%-274.76M | 299.80%377.73M | -270.41%-189.06M | 137.09%110.95M | -521.61%-299.16M | 105.25%70.96M | -203.66%-1.35B | 203.38%1.3B |
Net cash flow | ||||||||||
Beginning cash position | 27.69%1.35B | -13.60%1.05B | 96.76%1.22B | 6.95%620.28M | -7.53%579.96M | -14.84%627.18M | 15.15%736.5M | -45.47%639.61M | 71.54%1.17B | 55.42%683.78M |
Current changes in cash | -172.07%-208.19M | 285.99%288.88M | -125.77%-155.32M | 1,059.57%602.81M | 204.21%51.99M | 53.96%-49.89M | -201.43%-108.36M | 120.08%106.83M | -208.22%-532M | 103.10%491.6M |
Effect of exchange rate changes | -75.47%762K | 180.58%3.11M | 141.96%1.11M | 77.38%-2.64M | -539.01%-11.66M | 379.58%2.66M | 90.45%-950K | -635.65%-9.95M | 44.22%-1.35M | -236.95%-2.42M |
Cash adjustments other than cash changes | --2K | ---- | ---11.81M | ---- | -200.00%-2K | 300.00%2K | ---1K | ---- | ---- | -200.00%-1K |
End cash Position | -15.41%1.14B | 27.69%1.35B | -13.60%1.05B | 96.76%1.22B | 6.95%620.28M | -7.53%579.96M | -14.84%627.18M | 15.15%736.5M | -45.47%639.61M | 71.54%1.17B |
Free cash flow | -270.80%-405.18M | 82.62%237.22M | -42.51%129.9M | -11.20%225.94M | 267.85%254.44M | 32.37%-151.59M | -1,735.84%-224.16M | -102.76%-12.21M | 134.46%442.78M | -587.17%-1.28B |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |